villas, 4 bed, in Adeje, Canary Islands — Horizon Grove5.5% Gross rental yield

Horizon Grove

📍 Adeje, Santa Cruz de Tenerife · Canary Islands
€1,162,000
€4,686/m²

About this home

Horizon Grove in Adeje, Santa Cruz de Tenerife. 4-bed villas, 248 m², 5.5% gross yield. New-build property by the sea in Spain — €1,162,000.

Specifications

Bedrooms
4
Bathrooms
3
Floor area
248 m²
Type
Villa
Status
Key-ready
Completion
Completed
Nearest airport
TFS
Price per m²
€4,686/m²

Features

Smart homeCommunal poolSpaWalking distance to beachConcierge

About the location

This new-build is in Adeje, Santa Cruz de Tenerife (Canary Islands). The nearest airport is TFS, convenient for lettings and personal visits. Strong local infrastructure, beaches and tourist demand support steady occupancy.

Buying in Adeje is southern Tenerife, the island’s resort capital: Costa Adeje with five-star hotels, beaches and eternal summer at +22 °C year-round. Among 4 new-builds you will find townhouses, apartments and villas in gated resorts.

Black and imported golden-sand beaches, upscale hotels and restaurants, the Siam Park water park, the Plaza del Duque mall and proximity to Tenerife South airport (~20 minutes) make the zone thoroughly turnkey.

New-build in Adeje

Investment yield

Gross rental yield
5.5%

Estimated gross rental yield is 5.5%. The figure is based on real market parameters and refined per deal.

Investment analysis

Worked through on this property’s real numbers: price €1,162,000, estimated gross yield 5.5%.

35% deposit
€406,700
Mortgage (65%)
€755,300
Gross rental income per year
€63,910
Net per year (estimate)
€44,737

Net estimate: ~30% deducted from gross rent for non-resident tax, vacancy and management. A guide, not a guarantee.

Mortgage for this property

Pre-filled with a €1,162,000 price and a 35% deposit. Adjust the inputs to your situation.

Loan €755,300 with a €406,700 deposit.

Monthly payment
€3,781
Loan amount€755,300
Down payment€406,700
Total interest€379,063
Total (deposit + payments)€1,541,063

Indicative. Excludes bank arrangement fees, valuation and mandatory insurance. Confirm terms with the bank.

Purchase costs

On top of the price, budget 10–14% for taxes and fees: VAT or transfer tax, notary, registry, lawyer. For €1,162,000 that is roughly €116,200–€162,680.

Get an exact figure in the costs calculator

Similar in this town

Similar by yield